Average Number of Employees
2852021-04-01 ~ 2022-03-31
2342020-04-01 ~ 2021-03-31
Turnover/Revenue
15,795,017 GBP2021-04-01 ~ 2022-03-31
4,040,023 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
-3,493,760 GBP2021-04-01 ~ 2022-03-31
-898,686 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
12,301,257 GBP2021-04-01 ~ 2022-03-31
3,141,337 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
-10,668,588 GBP2021-04-01 ~ 2022-03-31
-7,478,117 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
1,977,209 GBP2021-04-01 ~ 2022-03-31
-1,879,784 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
1,589,043 GBP2021-04-01 ~ 2022-03-31
-2,189,430 GBP2020-04-01 ~ 2021-03-31
Equity
Retained earnings (accumulated losses)
18,729,681 GBP2022-03-31
17,868,923 GBP2021-03-31
19,651,196 GBP2020-04-01
Profit/Loss
Retained earnings (accumulated losses)
860,758 GBP2021-04-01 ~ 2022-03-31
-1,782,273 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
29,162,939 GBP2022-03-31
27,729,772 GBP2021-03-31
Total Inventories
1,927,000 GBP2022-03-31
1,765,245 GBP2021-03-31
Debtors
Current
783,100 GBP2022-03-31
638,207 GBP2021-03-31
Cash at bank and in hand
867,171 GBP2022-03-31
134,879 GBP2021-03-31
Current Assets
3,577,271 GBP2022-03-31
2,538,331 GBP2021-03-31
Creditors
Current, Amounts falling due within one year
-6,931,378 GBP2022-03-31
-5,385,833 GBP2021-03-31
Net Current Assets/Liabilities
-3,354,107 GBP2022-03-31
-2,847,502 GBP2021-03-31
Total Assets Less Current Liabilities
25,808,832 GBP2022-03-31
24,882,270 GBP2021-03-31
Creditors
Non-current, Amounts falling due after one year
-5,217,293 GBP2022-03-31
-5,863,171 GBP2021-03-31
Net Assets/Liabilities
18,829,669 GBP2022-03-31
17,968,911 GBP2021-03-31
Equity
Called up share capital
99,988 GBP2022-03-31
99,988 GBP2021-03-31
Equity
18,829,669 GBP2022-03-31
17,968,911 GBP2021-03-31
Profit/Loss
860,758 GBP2021-04-01 ~ 2022-03-31
-1,782,273 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
1,017,613 GBP2021-04-01 ~ 2022-03-31
480,669 GBP2020-04-01 ~ 2021-03-31
Cash and Cash Equivalents
864,070 GBP2022-03-31
-210,426 GBP2021-03-31
-1,470,758 GBP2020-04-01
Bank Overdrafts
-3,101 GBP2022-03-31
-345,305 GBP2021-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202021-04-01 ~ 2022-03-31
Motor vehicles
252021-04-01 ~ 2022-03-31
Furniture and fittings
202021-04-01 ~ 2022-03-31
Wages/Salaries
5,276,662 GBP2021-04-01 ~ 2022-03-31
4,279,436 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
418,544 GBP2021-04-01 ~ 2022-03-31
313,842 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
5,939,352 GBP2021-04-01 ~ 2022-03-31
4,817,720 GBP2020-04-01 ~ 2021-03-31
Director Remuneration
79,942 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
711,682 GBP2021-04-01 ~ 2022-03-31
-183,859 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
301,918 GBP2021-04-01 ~ 2022-03-31
-415,992 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Gross Cost
Buildings
27,466,577 GBP2022-03-31
25,530,407 GBP2021-03-31
Plant and equipment
8,086,511 GBP2022-03-31
7,706,433 GBP2021-03-31
Motor vehicles
138,892 GBP2022-03-31
129,092 GBP2021-03-31
Furniture and fittings
4,393,862 GBP2022-03-31
4,269,130 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
40,085,842 GBP2022-03-31
37,635,062 GBP2021-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-25,950 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Other Disposals
-25,950 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
92,274 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,527,983 GBP2021-03-31
Motor vehicles
113,261 GBP2021-03-31
Furniture and fittings
3,264,046 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,905,290 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
295,657 GBP2021-04-01 ~ 2022-03-31
Motor vehicles, Owned/Freehold
5,709 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings, Owned/Freehold
242,811 GBP2021-04-01 ~ 2022-03-31
Owned/Freehold
1,017,613 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,823,640 GBP2022-03-31
Motor vehicles
118,970 GBP2022-03-31
Furniture and fittings
3,506,857 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,922,903 GBP2022-03-31
Property, Plant & Equipment
Buildings
26,993,141 GBP2022-03-31
25,530,407 GBP2021-03-31
Plant and equipment
1,262,871 GBP2022-03-31
1,178,450 GBP2021-03-31
Motor vehicles
19,922 GBP2022-03-31
15,831 GBP2021-03-31
Furniture and fittings
887,005 GBP2022-03-31
1,005,084 GBP2021-03-31
Raw materials and consumables
753,896 GBP2022-03-31
628,808 GBP2021-03-31
Value of work in progress
1,173,104 GBP2022-03-31
1,136,437 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
8,608 GBP2022-03-31
5,131 GBP2021-03-31
Other Debtors
Current
8,746 GBP2022-03-31
348,289 GBP2021-03-31
Prepayments/Accrued Income
Current
486,773 GBP2022-03-31
284,787 GBP2021-03-31
Amount of corporation tax that is recoverable
Current
278,973 GBP2022-03-31
Bank Overdrafts
Current
3,101 GBP2022-03-31
345,305 GBP2021-03-31
Bank Borrowings
Current
463,310 GBP2022-03-31
791,223 GBP2021-03-31
Trade Creditors/Trade Payables
Current
879,108 GBP2022-03-31
151,937 GBP2021-03-31
Taxation/Social Security Payable
Current
409,219 GBP2022-03-31
709,245 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Current
36,171 GBP2022-03-31
Other Creditors
Current
195,222 GBP2022-03-31
218,472 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
259,961 GBP2022-03-31
172,711 GBP2021-03-31
Creditors
Current
6,931,378 GBP2022-03-31
5,385,833 GBP2021-03-31
Bank Borrowings
Non-current
3,006,632 GBP2022-03-31
5,441,093 GBP2021-03-31
Other Remaining Borrowings
Non-current
2,210,661 GBP2022-03-31
422,078 GBP2021-03-31
Creditors
Non-current
5,217,293 GBP2022-03-31
5,863,171 GBP2021-03-31
Bank Borrowings
Current, Amounts falling due within one year
463,310 GBP2022-03-31
791,223 GBP2021-03-31
Total Borrowings
Current, Amounts falling due within one year
463,310 GBP2022-03-31
791,223 GBP2021-03-31
Bank Borrowings
Non-current, Between one and two years
435,632 GBP2022-03-31
1,029,468 GBP2021-03-31
Non-current, Between two and five year
2,571,000 GBP2022-03-31
4,211,644 GBP2021-03-31
Total Borrowings
5,680,603 GBP2022-03-31
6,654,394 GBP2021-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
711,682 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,763,097 GBP2022-03-31
1,291,392 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
494,700 shares2022-03-31
494,700 shares2021-03-31
Par Value of Share
Class 1 ordinary share
0.102021-04-01 ~ 2022-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
15,300 shares2022-03-31
15,300 shares2021-03-31
Par Value of Share
Class 2 ordinary share
0.102021-04-01 ~ 2022-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
489,880 shares2022-03-31
489,880 shares2021-03-31
Par Value of Share
Class 3 ordinary share
0.102021-04-01 ~ 2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,539 GBP2022-03-31
30,157 GBP2021-03-31
Between one and five year
7,539 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,539 GBP2022-03-31
37,696 GBP2021-03-31